FORM
|
10-Q
|
|
|
Maryland
|
46-1214914
|
|||
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|||
222 Central Park Avenue
|
,
|
Suite 2100
|
|
|
Virginia Beach
|
,
|
Virginia
|
23462
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, $0.01 par value per share
|
|
AHH
|
|
New York Stock Exchange
|
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value per share
|
|
AHHPrA
|
|
New York Stock Exchange
|
Large Accelerated Filer
|
☒
|
Accelerated Filer
|
☐
|
Non-Accelerated Filer
|
☐
|
Smaller Reporting Company
|
☐
|
|
|
Emerging Growth Company
|
☐
|
|
Page
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
September 30,
2019 |
|
December 31,
2018 |
||||
|
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
|
||||
Real estate investments:
|
|
|
|
|
||||
Income producing property
|
|
$
|
1,442,809
|
|
|
$
|
1,037,917
|
|
Held for development
|
|
1,246
|
|
|
2,994
|
|
||
Construction in progress
|
|
129,830
|
|
|
135,675
|
|
||
|
|
1,573,885
|
|
|
1,176,586
|
|
||
Accumulated depreciation
|
|
(214,146
|
)
|
|
(188,775
|
)
|
||
Net real estate investments
|
|
1,359,739
|
|
|
987,811
|
|
||
Real estate investments held for sale
|
|
—
|
|
|
929
|
|
||
Cash and cash equivalents
|
|
44,195
|
|
|
21,254
|
|
||
Restricted cash
|
|
3,411
|
|
|
2,797
|
|
||
Accounts receivable, net
|
|
22,850
|
|
|
19,016
|
|
||
Notes receivable
|
|
148,744
|
|
|
138,683
|
|
||
Construction receivables, including retentions
|
|
19,605
|
|
|
16,154
|
|
||
Construction contract costs and estimated earnings in excess of billings
|
|
624
|
|
|
1,358
|
|
||
Equity method investments
|
|
—
|
|
|
22,203
|
|
||
Operating lease right-of-use assets
|
|
33,179
|
|
|
—
|
|
||
Finance lease right-of-use assets
|
|
24,277
|
|
|
—
|
|
||
Other assets
|
|
104,435
|
|
|
55,177
|
|
||
Total Assets
|
|
$
|
1,761,059
|
|
|
$
|
1,265,382
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
Indebtedness, net
|
|
$
|
943,371
|
|
|
$
|
694,239
|
|
Accounts payable and accrued liabilities
|
|
18,339
|
|
|
15,217
|
|
||
Construction payables, including retentions
|
|
36,516
|
|
|
50,796
|
|
||
Billings in excess of construction contract costs and estimated earnings
|
|
3,333
|
|
|
3,037
|
|
||
Operating lease liabilities
|
|
41,387
|
|
|
—
|
|
||
Finance lease liabilities
|
|
17,891
|
|
|
—
|
|
||
Other liabilities
|
|
63,637
|
|
|
46,203
|
|
||
Total Liabilities
|
|
1,124,474
|
|
|
809,492
|
|
||
|
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized; 6.75% Series A Cumulative Redeemable Preferred Stock, 2,530,000 shares issued and outstanding as of September 30, 2019 and zero shares issued and outstanding as of December 31, 2018
|
|
63,250
|
|
|
—
|
|
||
Common stock, $0.01 par value, 500,000,000 shares authorized; 54,874,431 and 50,013,731 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively
|
|
549
|
|
|
500
|
|
||
Additional paid-in capital
|
|
430,193
|
|
|
357,353
|
|
||
Distributions in excess of earnings
|
|
(100,087
|
)
|
|
(82,699
|
)
|
||
Accumulated other comprehensive loss
|
|
(5,308
|
)
|
|
(1,283
|
)
|
||
Total stockholders’ equity
|
|
388,597
|
|
|
273,871
|
|
||
Noncontrolling interests in investment entities
|
|
5,510
|
|
|
—
|
|
||
Noncontrolling interests in Operating Partnership
|
|
242,478
|
|
|
182,019
|
|
||
Total Equity
|
|
636,585
|
|
|
455,890
|
|
||
Total Liabilities and Equity
|
|
$
|
1,761,059
|
|
|
$
|
1,265,382
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
$
|
42,220
|
|
|
$
|
28,930
|
|
|
$
|
109,507
|
|
|
$
|
86,227
|
|
General contracting and real estate services revenues
|
|
27,638
|
|
|
19,950
|
|
|
66,118
|
|
|
63,654
|
|
||||
Total revenues
|
|
69,858
|
|
|
48,880
|
|
|
175,625
|
|
|
149,881
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
||||||||
Rental expenses
|
|
9,924
|
|
|
7,103
|
|
|
24,615
|
|
|
20,049
|
|
||||
Real estate taxes
|
|
4,180
|
|
|
2,840
|
|
|
10,759
|
|
|
8,388
|
|
||||
General contracting and real estate services expenses
|
|
26,446
|
|
|
18,973
|
|
|
62,855
|
|
|
61,474
|
|
||||
Depreciation and amortization
|
|
15,452
|
|
|
10,196
|
|
|
38,834
|
|
|
28,653
|
|
||||
Amortization of right-of-use assets - finance leases
|
|
107
|
|
|
—
|
|
|
168
|
|
|
—
|
|
||||
General and administrative expenses
|
|
2,977
|
|
|
2,367
|
|
|
9,329
|
|
|
8,092
|
|
||||
Acquisition, development and other pursuit costs
|
|
93
|
|
|
69
|
|
|
550
|
|
|
162
|
|
||||
Impairment charges
|
|
—
|
|
|
3
|
|
|
—
|
|
|
101
|
|
||||
Total expenses
|
|
59,179
|
|
|
41,551
|
|
|
147,110
|
|
|
126,919
|
|
||||
Gain on real estate dispositions
|
|
4,699
|
|
|
—
|
|
|
4,699
|
|
|
—
|
|
||||
Operating income
|
|
15,378
|
|
|
7,329
|
|
|
33,214
|
|
|
22,962
|
|
||||
Interest income
|
|
5,710
|
|
|
2,545
|
|
|
16,622
|
|
|
7,152
|
|
||||
Interest expense on indebtedness
|
|
(8,828
|
)
|
|
(4,677
|
)
|
|
(22,205
|
)
|
|
(13,547
|
)
|
||||
Interest expense on finance leases
|
|
(228
|
)
|
|
—
|
|
|
(340
|
)
|
|
—
|
|
||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
273
|
|
|
—
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||
Change in fair value of interest rate derivatives
|
|
(530
|
)
|
|
298
|
|
|
(3,926
|
)
|
|
1,256
|
|
||||
Other income
|
|
362
|
|
|
65
|
|
|
426
|
|
|
233
|
|
||||
Income before taxes
|
|
11,864
|
|
|
5,549
|
|
|
24,064
|
|
|
18,045
|
|
||||
Income tax benefit
|
|
199
|
|
|
120
|
|
|
339
|
|
|
552
|
|
||||
Net income
|
|
12,063
|
|
|
5,669
|
|
|
24,403
|
|
|
18,597
|
|
||||
Net income attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
Investment entities
|
|
(960
|
)
|
|
—
|
|
|
(640
|
)
|
|
—
|
|
||||
Operating Partnership
|
|
(2,790
|
)
|
|
(1,467
|
)
|
|
(6,000
|
)
|
|
(5,036
|
)
|
||||
Net income attributable to Armada Hoffler Properties, Inc.
|
|
8,313
|
|
|
4,202
|
|
|
17,763
|
|
|
13,561
|
|
||||
Preferred stock dividends
|
|
(1,234
|
)
|
|
—
|
|
|
(1,388
|
)
|
|
—
|
|
||||
Net income attributable to common stockholders
|
|
$
|
7,079
|
|
|
$
|
4,202
|
|
|
$
|
16,375
|
|
|
$
|
13,561
|
|
Net income attributable to common stockholders per share (basic and diluted)
|
|
$
|
0.13
|
|
|
$
|
0.09
|
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
Weighted-average common shares outstanding (basic and diluted)
|
|
53,463
|
|
|
49,194
|
|
|
52,289
|
|
|
46,766
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income
|
|
$
|
12,063
|
|
|
$
|
5,669
|
|
|
$
|
24,403
|
|
|
$
|
18,597
|
|
Unrealized cash flow hedge losses
|
|
(1,247
|
)
|
|
(130
|
)
|
|
(5,709
|
)
|
|
(130
|
)
|
||||
Realized cash flow hedge losses reclassified to net income
|
|
123
|
|
|
67
|
|
|
230
|
|
|
67
|
|
||||
Comprehensive income
|
|
10,939
|
|
|
5,606
|
|
|
18,924
|
|
|
18,534
|
|
||||
Comprehensive income attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
Investment entities
|
|
(960
|
)
|
|
—
|
|
|
(640
|
)
|
|
—
|
|
||||
Operating Partnership
|
|
(2,473
|
)
|
|
(1,450
|
)
|
|
(4,547
|
)
|
|
(5,019
|
)
|
||||
Comprehensive income attributable to Armada Hoffler Properties, Inc.
|
|
$
|
7,506
|
|
|
$
|
4,156
|
|
|
$
|
13,737
|
|
|
$
|
13,515
|
|
|
|
Preferred stock
|
|
Common stock
|
|
Additional paid-in capital
|
|
Distributions in excess of earnings
|
|
Accumulated other comprehensive loss
|
|
Total stockholders' equity
|
|
Noncontrolling interests in investment entities
|
|
Noncontrolling interests in Operating Partnership
|
|
Total equity
|
||||||||||||||||||
Balance, December 31, 2018
|
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
357,353
|
|
|
$
|
(82,699
|
)
|
|
$
|
(1,283
|
)
|
|
$
|
273,871
|
|
|
$
|
—
|
|
|
$
|
182,019
|
|
|
$
|
455,890
|
|
Cumulative effect of accounting change(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(42
|
)
|
|
(167
|
)
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,884
|
|
|
—
|
|
|
4,884
|
|
|
—
|
|
|
1,630
|
|
|
6,514
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(752
|
)
|
|
(752
|
)
|
|
—
|
|
|
(251
|
)
|
|
(1,003
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|
54
|
|
|
—
|
|
|
18
|
|
|
72
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
21
|
|
|
30,185
|
|
|
—
|
|
|
—
|
|
|
30,206
|
|
|
—
|
|
|
—
|
|
|
30,206
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
754
|
|
|
—
|
|
|
—
|
|
|
755
|
|
|
—
|
|
|
—
|
|
|
755
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
1
|
|
|
1,259
|
|
|
—
|
|
|
—
|
|
|
1,260
|
|
|
—
|
|
|
(1,260
|
)
|
|
—
|
|
|||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,009
|
)
|
|
—
|
|
|
(11,009
|
)
|
|
—
|
|
|
(3,568
|
)
|
|
(14,577
|
)
|
|||||||||
Balance, March 31, 2019
|
|
—
|
|
|
523
|
|
|
389,547
|
|
|
(88,949
|
)
|
|
(1,981
|
)
|
|
299,140
|
|
|
—
|
|
|
178,546
|
|
|
477,686
|
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,566
|
|
|
—
|
|
|
4,566
|
|
|
(320
|
)
|
|
1,580
|
|
|
5,826
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,547
|
)
|
|
(2,547
|
)
|
|
—
|
|
|
(912
|
)
|
|
(3,459
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
26
|
|
|
—
|
|
|
9
|
|
|
35
|
|
|||||||||
Net proceeds from issuance of cumulative redeemable perpetual preferred stock
|
|
63,250
|
|
|
—
|
|
|
(2,249
|
)
|
|
—
|
|
|
—
|
|
|
61,001
|
|
|
—
|
|
|
—
|
|
|
61,001
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
4
|
|
|
7,494
|
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
463
|
|
|
—
|
|
|
—
|
|
|
464
|
|
|
—
|
|
|
—
|
|
|
464
|
|
|||||||||
Noncontrolling interest in acquired real estate entity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,870
|
|
|
—
|
|
|
4,870
|
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
(986
|
)
|
|
—
|
|
|
—
|
|
|
(986
|
)
|
|
—
|
|
|
69,061
|
|
|
68,075
|
|
|||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,107
|
)
|
|
—
|
|
|
(11,107
|
)
|
|
—
|
|
|
(4,447
|
)
|
|
(15,554
|
)
|
|||||||||
Balance, June 30, 2019
|
|
63,250
|
|
|
528
|
|
|
394,269
|
|
|
(95,490
|
)
|
|
(4,502
|
)
|
|
358,055
|
|
|
4,550
|
|
|
243,837
|
|
|
606,442
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,313
|
|
|
—
|
|
|
8,313
|
|
|
960
|
|
|
2,790
|
|
|
12,063
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(894
|
)
|
|
(894
|
)
|
|
—
|
|
|
(353
|
)
|
|
(1,247
|
)
|
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88
|
|
|
88
|
|
|
—
|
|
|
35
|
|
|
123
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
20
|
|
|
34,025
|
|
|
—
|
|
|
—
|
|
|
34,045
|
|
|
—
|
|
|
—
|
|
|
34,045
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
—
|
|
|
461
|
|
|
—
|
|
|
—
|
|
|
461
|
|
|
—
|
|
|
—
|
|
|
461
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,054
|
|
|
2,054
|
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
1
|
|
|
1,439
|
|
|
—
|
|
|
—
|
|
|
1,440
|
|
|
—
|
|
|
(1,440
|
)
|
|
—
|
|
|||||||||
Dividends declared on preferred stock
|
|
|
|
|
|
|
|
(1,388
|
)
|
|
|
|
(1,388
|
)
|
|
|
|
|
|
(1,388
|
)
|
|||||||||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,522
|
)
|
|
—
|
|
|
(11,522
|
)
|
|
—
|
|
|
(4,445
|
)
|
|
(15,967
|
)
|
|||||||||
Balance, September 30, 2019
|
|
$
|
63,250
|
|
|
$
|
549
|
|
|
$
|
430,193
|
|
|
$
|
(100,087
|
)
|
|
$
|
(5,308
|
)
|
|
$
|
388,597
|
|
|
$
|
5,510
|
|
|
$
|
242,478
|
|
|
$
|
636,585
|
|
|
|
Preferred stock
|
|
Common stock
|
|
Additional paid-in capital
|
|
Distributions in excess of earnings
|
|
Accumulated other comprehensive loss
|
|
Total stockholders' equity
|
|
Noncontrolling interests in investment entities
|
|
Noncontrolling interests in Operating Partnership
|
|
Total equity
|
||||||||||||||||||
Balance, December 31, 2017
|
|
$
|
—
|
|
|
$
|
449
|
|
|
$
|
287,407
|
|
|
$
|
(61,166
|
)
|
|
$
|
—
|
|
|
$
|
226,690
|
|
|
$
|
—
|
|
|
$
|
193,593
|
|
|
$
|
420,283
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,040
|
|
|
—
|
|
|
5,040
|
|
|
—
|
|
|
1,943
|
|
|
6,983
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
499
|
|
|
—
|
|
|
—
|
|
|
500
|
|
|
—
|
|
|
—
|
|
|
500
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,696
|
|
|
1,696
|
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
2
|
|
|
1,797
|
|
|
—
|
|
|
—
|
|
|
1,799
|
|
|
—
|
|
|
(1,804
|
)
|
|
(5
|
)
|
|||||||||
Dividends and distributions declared ($0.20 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,064
|
)
|
|
—
|
|
|
(9,064
|
)
|
|
—
|
|
|
(3,488
|
)
|
|
(12,552
|
)
|
|||||||||
Balance, March 31, 2018
|
|
—
|
|
|
452
|
|
|
289,699
|
|
|
(65,190
|
)
|
|
—
|
|
|
224,961
|
|
|
—
|
|
|
191,940
|
|
|
416,901
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,319
|
|
|
—
|
|
|
4,319
|
|
|
—
|
|
|
1,626
|
|
|
5,945
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
35
|
|
|
48,946
|
|
|
—
|
|
|
—
|
|
|
48,981
|
|
|
—
|
|
|
—
|
|
|
48,981
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
403
|
|
|
—
|
|
|
—
|
|
|
404
|
|
|
—
|
|
|
—
|
|
|
404
|
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
505
|
|
|
500
|
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
—
|
|
|
(466
|
)
|
|
—
|
|
|
—
|
|
|
(466
|
)
|
|
—
|
|
|
(2,060
|
)
|
|
(2,526
|
)
|
|||||||||
Dividends and distributions declared ($0.20 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,777
|
)
|
|
—
|
|
|
(9,777
|
)
|
|
—
|
|
|
(3,458
|
)
|
|
(13,235
|
)
|
|||||||||
Balance, June 30, 2018
|
|
—
|
|
|
488
|
|
|
338,577
|
|
|
(70,648
|
)
|
|
—
|
|
|
268,417
|
|
|
—
|
|
|
188,553
|
|
|
456,970
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,202
|
|
|
—
|
|
|
4,202
|
|
|
—
|
|
|
1,467
|
|
|
5,669
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
|
—
|
|
|
(33
|
)
|
|
(130
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
|
—
|
|
|
17
|
|
|
67
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
7
|
|
|
10,541
|
|
|
—
|
|
|
—
|
|
|
10,548
|
|
|
—
|
|
|
—
|
|
|
10,548
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
—
|
|
|
407
|
|
|
—
|
|
|
—
|
|
|
407
|
|
|
—
|
|
|
—
|
|
|
407
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
1
|
|
|
1,346
|
|
|
—
|
|
|
—
|
|
|
1,347
|
|
|
—
|
|
|
(1,347
|
)
|
|
—
|
|
|||||||||
Dividends and distributions declared ($0.20 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,940
|
)
|
|
—
|
|
|
(9,940
|
)
|
|
—
|
|
|
(3,433
|
)
|
|
(13,373
|
)
|
|||||||||
Balance, September 30, 2018
|
|
$
|
—
|
|
|
$
|
496
|
|
|
$
|
350,849
|
|
|
$
|
(76,386
|
)
|
|
$
|
(47
|
)
|
|
$
|
274,912
|
|
|
$
|
—
|
|
|
$
|
185,224
|
|
|
$
|
460,136
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2019
|
|
2018
|
||||
OPERATING ACTIVITIES
|
|
|
|
|
||||
Net income
|
|
$
|
24,403
|
|
|
$
|
18,597
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation of buildings and tenant improvements
|
|
27,193
|
|
|
21,404
|
|
||
Amortization of leasing costs and in-place lease intangibles
|
|
11,641
|
|
|
7,249
|
|
||
Accrued straight-line rental revenue
|
|
(2,893
|
)
|
|
(1,789
|
)
|
||
Amortization of leasing incentives and above or below-market rents
|
|
(287
|
)
|
|
(211
|
)
|
||
Amortization of right-of-use assets - finance leases
|
|
168
|
|
|
—
|
|
||
Accrued straight-line ground rent expense
|
|
(10
|
)
|
|
187
|
|
||
Adjustment for uncollectable accounts
|
|
220
|
|
|
245
|
|
||
Noncash stock compensation
|
|
1,339
|
|
|
1,072
|
|
||
Impairment charges
|
|
—
|
|
|
101
|
|
||
Noncash interest expense
|
|
898
|
|
|
827
|
|
||
Interest expense on finance leases
|
|
340
|
|
|
—
|
|
||
Noncash loss on extinguishment of debt
|
|
—
|
|
|
11
|
|
||
Gain on real estate dispositions
|
|
(4,699
|
)
|
|
—
|
|
||
Annapolis Junction loan discount amortization (1)
|
|
(3,727
|
)
|
|
—
|
|
||
Change in fair value of interest rate derivatives
|
|
3,926
|
|
|
(1,256
|
)
|
||
Equity in income of unconsolidated real estate entities
|
|
(273
|
)
|
|
—
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
||||
Property assets
|
|
(4,123
|
)
|
|
(3,610
|
)
|
||
Property liabilities
|
|
2,623
|
|
|
2,031
|
|
||
Construction assets
|
|
(3,452
|
)
|
|
3,044
|
|
||
Construction liabilities
|
|
(642
|
)
|
|
(13,558
|
)
|
||
Interest receivable
|
|
(7,118
|
)
|
|
(7,147
|
)
|
||
Net cash provided by operating activities
|
|
45,527
|
|
|
27,197
|
|
||
INVESTING ACTIVITIES
|
|
|
|
|
||||
Development of real estate investments
|
|
(107,458
|
)
|
|
(102,183
|
)
|
||
Tenant and building improvements
|
|
(16,889
|
)
|
|
(8,281
|
)
|
||
Acquisitions of real estate investments, net of cash received
|
|
(133,345
|
)
|
|
(57,541
|
)
|
||
Dispositions of real estate investments, net of selling costs
|
|
32,468
|
|
|
4,271
|
|
||
Notes receivable issuances
|
|
(44,531
|
)
|
|
(10,281
|
)
|
||
Notes receivable paydowns
|
|
16,965
|
|
|
—
|
|
||
Leasing costs
|
|
(2,569
|
)
|
|
(4,048
|
)
|
||
Leasing incentives
|
|
—
|
|
|
(95
|
)
|
||
Contributions to equity method investments
|
|
(535
|
)
|
|
(5,400
|
)
|
||
Net cash used for investing activities
|
|
(255,894
|
)
|
|
(183,558
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
|
||||
Proceeds from issuance of cumulative redeemable perpetual preferred stock, net
|
|
61,001
|
|
|
—
|
|
||
Proceeds from issuance of common stock, net
|
|
71,749
|
|
|
59,529
|
|
||
Common shares tendered for tax withholding
|
|
(344
|
)
|
|
(343
|
)
|
||
Debt issuances, credit facility and construction loan borrowings
|
|
349,157
|
|
|
274,427
|
|
||
Debt and credit facility repayments, including principal amortization
|
|
(200,879
|
)
|
|
(138,122
|
)
|
||
Debt issuance costs
|
|
(3,225
|
)
|
|
(1,317
|
)
|
||
Redemption of operating partnership units
|
|
—
|
|
|
(2,531
|
)
|
||
Dividends on common stock and distributions on Operating Partnership units
|
|
(43,537
|
)
|
|
(37,550
|
)
|
||
Net cash provided by financing activities
|
|
233,922
|
|
|
154,093
|
|
||
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
|
23,555
|
|
|
(2,268
|
)
|
||
Cash, cash equivalents, and restricted cash, beginning of period
|
|
24,051
|
|
|
22,916
|
|
||
Cash, cash equivalents, and restricted cash, end of period (2)
|
|
$
|
47,606
|
|
|
$
|
20,648
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2019
|
|
2018
|
||||
Supplemental Disclosures (noncash transactions):
|
|
|
|
|
||||
Increase in dividends and distributions payable
|
|
$
|
3,949
|
|
|
$
|
1,610
|
|
(Decrease) increase in accrued capital improvements and development costs
|
|
(13,204
|
)
|
|
10,103
|
|
||
Issuance of operating partnership units for acquisitions
|
|
71,115
|
|
|
1,702
|
|
||
Operating Partnership units redeemed for common shares
|
|
2,700
|
|
|
3,151
|
|
||
Debt assumed at fair value in conjunction with real estate purchases
|
|
101,390
|
|
|
—
|
|
||
Note receivable extinguished in conjunction with real estate purchase
|
|
31,252
|
|
|
—
|
|
||
Equity method investment redeemed for real estate acquisition
|
|
23,011
|
|
|
—
|
|
||
Noncontrolling interest in acquired real estate entity
|
|
4,870
|
|
|
—
|
|
||
Recognition of operating lease ROU assets (3)
|
|
33,965
|
|
|
—
|
|
||
Recognition of operating lease liabilities (3)
|
|
41,631
|
|
|
—
|
|
||
Recognition of finance lease ROU assets
|
|
24,500
|
|
|
—
|
|
||
Recognition of finance lease liabilities
|
|
17,871
|
|
|
—
|
|
||
De-recognition of operating lease ROU assets - lease termination
|
|
440
|
|
|
—
|
|
||
De-recognition of operating lease liabilities - lease termination
|
|
440
|
|
|
—
|
|
|
|
September 30, 2019
|
|
September 30, 2018
|
||||
Cash and cash equivalents
|
|
$
|
44,195
|
|
|
$
|
17,732
|
|
Restricted cash (a)
|
|
3,411
|
|
|
2,916
|
|
||
Cash, cash equivalents, and restricted cash
|
|
$
|
47,606
|
|
|
$
|
20,648
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Office real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
$
|
10,283
|
|
|
$
|
5,149
|
|
|
$
|
23,220
|
|
|
$
|
15,537
|
|
Rental expenses
|
|
2,753
|
|
|
1,551
|
|
|
6,097
|
|
|
4,435
|
|
||||
Real estate taxes
|
|
1,141
|
|
|
515
|
|
|
2,319
|
|
|
1,519
|
|
||||
Segment net operating income
|
|
6,389
|
|
|
3,083
|
|
|
14,804
|
|
|
9,583
|
|
||||
Retail real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
20,780
|
|
|
16,932
|
|
|
57,273
|
|
|
50,251
|
|
||||
Rental expenses
|
|
3,116
|
|
|
2,761
|
|
|
8,583
|
|
|
7,974
|
|
||||
Real estate taxes
|
|
2,219
|
|
|
1,703
|
|
|
5,923
|
|
|
5,041
|
|
||||
Segment net operating income
|
|
15,445
|
|
|
12,468
|
|
|
42,767
|
|
|
37,236
|
|
||||
Multifamily residential real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
11,157
|
|
|
6,849
|
|
|
29,014
|
|
|
20,439
|
|
||||
Rental expenses
|
|
4,055
|
|
|
2,791
|
|
|
9,935
|
|
|
7,640
|
|
||||
Real estate taxes
|
|
820
|
|
|
622
|
|
|
2,517
|
|
|
1,828
|
|
||||
Segment net operating income
|
|
6,282
|
|
|
3,436
|
|
|
16,562
|
|
|
10,971
|
|
||||
General contracting and real estate services
|
|
|
|
|
|
|
|
|
||||||||
Segment revenues
|
|
27,638
|
|
|
19,950
|
|
|
66,118
|
|
|
63,654
|
|
||||
Segment expenses
|
|
26,446
|
|
|
18,973
|
|
|
62,855
|
|
|
61,474
|
|
||||
Segment gross profit
|
|
1,192
|
|
|
977
|
|
|
3,263
|
|
|
2,180
|
|
||||
Net operating income
|
|
$
|
29,308
|
|
|
$
|
19,964
|
|
|
$
|
77,396
|
|
|
$
|
59,970
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net operating income
|
|
$
|
29,308
|
|
|
$
|
19,964
|
|
|
$
|
77,396
|
|
|
$
|
59,970
|
|
Depreciation and amortization
|
|
(15,452
|
)
|
|
(10,196
|
)
|
|
(38,834
|
)
|
|
(28,653
|
)
|
||||
Amortization of right-of-use assets - finance leases
|
|
(107
|
)
|
|
—
|
|
|
(168
|
)
|
|
—
|
|
||||
General and administrative expenses
|
|
(2,977
|
)
|
|
(2,367
|
)
|
|
(9,329
|
)
|
|
(8,092
|
)
|
||||
Acquisition, development and other pursuit costs
|
|
(93
|
)
|
|
(69
|
)
|
|
(550
|
)
|
|
(162
|
)
|
||||
Impairment charges
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(101
|
)
|
||||
Gain on real estate dispositions
|
|
4,699
|
|
|
—
|
|
|
4,699
|
|
|
—
|
|
||||
Interest income
|
|
5,710
|
|
|
2,545
|
|
|
16,622
|
|
|
7,152
|
|
||||
Interest expense on indebtedness
|
|
(8,828
|
)
|
|
(4,677
|
)
|
|
(22,205
|
)
|
|
(13,547
|
)
|
||||
Interest expense on finance leases
|
|
(228
|
)
|
|
—
|
|
|
(340
|
)
|
|
—
|
|
||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
273
|
|
|
—
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||
Change in fair value of interest rate derivatives
|
|
(530
|
)
|
|
298
|
|
|
(3,926
|
)
|
|
1,256
|
|
||||
Other income
|
|
362
|
|
|
65
|
|
|
426
|
|
|
233
|
|
||||
Income tax benefit
|
|
199
|
|
|
120
|
|
|
339
|
|
|
552
|
|
||||
Net income
|
|
$
|
12,063
|
|
|
$
|
5,669
|
|
|
$
|
24,403
|
|
|
$
|
18,597
|
|
|
|
Three Months Ended September 30, 2019
|
|
Nine Months Ended
September 30, 2019 |
||||
Operating lease cost
|
|
$
|
655
|
|
|
$
|
2,050
|
|
Finance lease cost:
|
|
|
|
|
||||
Amortization of right-of-use assets (a)
|
|
146
|
|
|
223
|
|
||
Interest on lease liabilities
|
|
228
|
|
|
340
|
|
|
|
Three Months Ended September 30, 2019
|
|
Nine Months Ended
September 30, 2019 |
||||
Cash paid for amounts included in the measurement of lease liabilities
|
|
|
|
|
||||
Operating cash flows from operating leases
|
|
$
|
477
|
|
|
$
|
1,501
|
|
Operating cash flows from finance leases
|
|
206
|
|
|
317
|
|
||
Financing cash flows from finance leases
|
|
—
|
|
|
—
|
|
|
|
September 30, 2019
|
|
Weighted Average Remaining Lease Term (years)
|
|
|
|
Operating leases
|
|
45.7
|
|
Finance leases
|
|
41.5
|
|
|
|
|
|
Weighted Average Discount Rate
|
|
|
|
Operating leases
|
|
5.4
|
%
|
Finance leases
|
|
5.2
|
%
|
Year Ending December 31,
|
|
Operating Leases
|
|
Finance Leases
|
||||
2019 (excluding nine months ended September 30, 2019)
|
|
$
|
478
|
|
|
$
|
216
|
|
2020
|
|
2,080
|
|
|
864
|
|
||
2021
|
|
2,137
|
|
|
864
|
|
||
2022
|
|
2,361
|
|
|
868
|
|
||
2023
|
|
2,400
|
|
|
873
|
|
||
Thereafter
|
|
105,961
|
|
|
43,903
|
|
||
Total lease liabilities
|
|
115,417
|
|
|
47,588
|
|
||
Less imputed interest
|
|
(74,030
|
)
|
|
(29,697
|
)
|
||
Present value of lease liabilities
|
|
$
|
41,387
|
|
|
$
|
17,891
|
|
|
|
Three Months Ended September 30, 2019
|
|
Nine Months Ended
September 30, 2019 |
||||
Base rent and tenant charges
|
|
$
|
41,236
|
|
|
$
|
106,227
|
|
Accrued straight-line rental adjustment
|
|
745
|
|
|
2,893
|
|
||
Lease incentive amortization
|
|
(187
|
)
|
|
(555
|
)
|
||
Above/below market lease amortization
|
|
426
|
|
|
942
|
|
||
Total rental revenue
|
|
$
|
42,220
|
|
|
$
|
109,507
|
|
Year Ending December 31,
|
|
Operating Leases
|
||
2019 (excluding nine months ended September 30, 2019)
|
|
$
|
24,083
|
|
2020
|
|
94,370
|
|
|
2021
|
|
87,474
|
|
|
2022
|
|
80,172
|
|
|
2023
|
|
69,962
|
|
|
Thereafter
|
|
317,305
|
|
|
Total
|
|
$
|
673,366
|
|
|
|
Wendover Village additional outparcel
|
|
One City Center
|
|
1405 Point
|
|
Red Mill Commons
|
|
Marketplace at Hilltop
|
|
Thames Street Wharf
|
||||||||||||
Land
|
|
$
|
1,633
|
|
|
$
|
2,678
|
|
|
$
|
—
|
|
(a)
|
$
|
44,252
|
|
|
$
|
2,023
|
|
(b)
|
$
|
15,861
|
|
Site improvements
|
|
50
|
|
|
163
|
|
|
298
|
|
|
2,558
|
|
|
691
|
|
|
150
|
|
||||||
Building and improvements
|
|
888
|
|
|
28,039
|
|
|
92,866
|
|
|
27,790
|
|
|
19,195
|
|
|
64,539
|
|
||||||
Furniture and fixtures
|
|
—
|
|
|
—
|
|
|
2,302
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
In-place leases
|
|
101
|
|
|
15,140
|
|
|
3,371
|
|
|
9,973
|
|
|
4,565
|
|
|
24,385
|
|
||||||
Above-market leases
|
|
111
|
|
|
—
|
|
|
—
|
|
|
1,463
|
|
|
599
|
|
|
—
|
|
||||||
Below-market leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,221
|
)
|
|
(1,136
|
)
|
|
(3,636
|
)
|
||||||
Finance lease liabilities
|
|
—
|
|
|
—
|
|
|
(8,671
|
)
|
|
—
|
|
|
(9,200
|
)
|
|
—
|
|
||||||
Finance lease right-of-use assets
|
|
—
|
|
|
—
|
|
|
11,730
|
|
(a)
|
—
|
|
|
12,770
|
|
(b)
|
—
|
|
||||||
Net assets acquired
|
|
$
|
2,783
|
|
|
$
|
46,020
|
|
|
$
|
101,896
|
|
|
$
|
79,815
|
|
|
$
|
29,507
|
|
|
$
|
101,299
|
|
|
|
Outstanding loan amount
|
|
Maximum loan commitment
|
|
Interest rate
|
|
Interest compounding
|
|||||||||
Development Project
|
|
September 30,
2019 |
|
December 31, 2018
|
|
||||||||||||
1405 Point
|
|
$
|
—
|
|
|
$
|
30,238
|
|
|
$
|
31,032
|
|
|
8.0
|
%
|
|
Monthly
|
The Residences at Annapolis Junction
|
|
38,571
|
|
|
36,361
|
|
|
48,105
|
|
|
10.0
|
%
|
|
Monthly
|
|||
North Decatur Square
|
|
—
|
|
|
18,521
|
|
|
29,673
|
|
|
15.0
|
%
|
|
Annually
|
|||
Delray Plaza
|
|
12,526
|
|
|
7,032
|
|
|
15,000
|
|
|
15.0
|
%
|
|
Annually
|
|||
Nexton Square
|
|
14,718
|
|
|
14,855
|
|
|
17,000
|
|
|
15.0
|
%
|
|
Monthly
|
|||
Interlock Commercial
|
|
54,112
|
|
|
18,269
|
|
|
95,000
|
|
|
15.0
|
%
|
|
None
|
|||
Solis Apartments at Interlock
|
|
22,544
|
|
|
13,821
|
|
|
41,100
|
|
|
13.0
|
%
|
|
Annually
|
|||
Total mezzanine
|
|
142,471
|
|
|
139,097
|
|
|
$
|
276,910
|
|
|
|
|
|
|||
Other notes receivable
|
|
1,333
|
|
|
1,275
|
|
|
|
|
|
|
|
|||||
Notes receivable guarantee premium
|
|
5,702
|
|
|
2,800
|
|
|
|
|
|
|
|
|||||
Notes receivable discount, net (a)
|
|
(762
|
)
|
|
(4,489
|
)
|
|
|
|
|
|
|
|||||
Total notes receivable
|
|
$
|
148,744
|
|
|
$
|
138,683
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
Development Project
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
1405 Point
|
|
$
|
—
|
|
|
$
|
547
|
|
|
$
|
783
|
|
|
$
|
1,483
|
|
The Residences at Annapolis Junction
|
|
2,340
|
|
(a)
|
1,166
|
|
|
6,536
|
|
(a)
|
3,374
|
|
||||
North Decatur Square
|
|
178
|
|
|
569
|
|
|
1,509
|
|
|
1,561
|
|
||||
Delray Plaza
|
|
429
|
|
|
228
|
|
|
1,153
|
|
|
676
|
|
||||
Nexton Square
|
|
550
|
|
|
19
|
|
|
1,584
|
|
|
19
|
|
||||
Interlock Commercial
|
|
1,595
|
|
|
—
|
|
|
3,425
|
|
|
—
|
|
||||
Solis Apartments at Interlock
|
|
596
|
|
|
—
|
|
|
1,567
|
|
|
—
|
|
||||
Total mezzanine
|
|
5,688
|
|
|
2,529
|
|
|
16,557
|
|
|
7,113
|
|
||||
Other interest income
|
|
22
|
|
|
16
|
|
|
65
|
|
|
39
|
|
||||
Total interest income
|
|
$
|
5,710
|
|
|
$
|
2,545
|
|
|
$
|
16,622
|
|
|
$
|
7,152
|
|
|
|
Nine Months Ended
September 30, 2019 |
|
Nine Months Ended
September 30, 2018 |
||||||||||||
|
|
Construction contract costs and estimated earnings in excess of billings
|
|
Billings in excess of construction contract costs and estimated earnings
|
|
Construction contract costs and estimated earnings in excess of billings
|
|
Billings in excess of construction contract costs and estimated earnings
|
||||||||
Beginning balance
|
|
$
|
1,358
|
|
|
$
|
3,037
|
|
|
$
|
245
|
|
|
$
|
3,591
|
|
Revenue recognized that was included in the balance at the beginning of the period
|
|
—
|
|
|
(3,037
|
)
|
|
—
|
|
|
(3,591
|
)
|
||||
Increases due to new billings, excluding amounts recognized as revenue during the period
|
|
—
|
|
|
4,256
|
|
|
—
|
|
|
2,400
|
|
||||
Transferred to receivables
|
|
(2,015
|
)
|
|
—
|
|
|
(245
|
)
|
|
—
|
|
||||
Construction contract costs and estimated earnings not billed during the period
|
|
624
|
|
|
—
|
|
|
576
|
|
|
—
|
|
||||
Changes due to cumulative catch-up adjustment arising from changes in the estimate of the stage of completion
|
|
657
|
|
|
(923
|
)
|
|
151
|
|
|
(633
|
)
|
||||
Ending balance
|
|
$
|
624
|
|
|
$
|
3,333
|
|
|
$
|
727
|
|
|
$
|
1,767
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Costs incurred on uncompleted construction contracts
|
$
|
656,874
|
|
|
$
|
594,006
|
|
Estimated earnings
|
23,527
|
|
|
20,375
|
|
||
Billings
|
(683,110
|
)
|
|
(616,060
|
)
|
||
Net position
|
$
|
(2,709
|
)
|
|
$
|
(1,679
|
)
|
|
|
|
|
||||
Construction contract costs and estimated earnings in excess of billings
|
$
|
624
|
|
|
$
|
1,358
|
|
Billings in excess of construction contract costs and estimated earnings
|
(3,333
|
)
|
|
(3,037
|
)
|
||
Net position
|
$
|
(2,709
|
)
|
|
$
|
(1,679
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Beginning backlog
|
|
$
|
178,632
|
|
|
$
|
37,921
|
|
|
$
|
165,863
|
|
|
$
|
49,167
|
|
New contracts/change orders
|
|
22,054
|
|
|
7,138
|
|
|
73,250
|
|
|
39,514
|
|
||||
Work performed
|
|
(27,594
|
)
|
|
(19,879
|
)
|
|
(66,021
|
)
|
|
(63,501
|
)
|
||||
Ending backlog
|
|
$
|
173,092
|
|
|
$
|
25,180
|
|
|
$
|
173,092
|
|
|
$
|
25,180
|
|
Loan name
|
|
Note balance at assumption
|
|
Fair value of loan at assumption
|
|
Loan maturity date
|
|
Loan interest rate
|
|||||
Red Mill North
|
|
$
|
4,451
|
|
|
$
|
4,520
|
|
|
12/31/2028
|
|
4.73
|
%
|
Red Mill South
|
|
6,310
|
|
|
6,090
|
|
|
5/1/2025
|
|
3.57
|
%
|
||
Red Mill Central
|
|
2,640
|
|
|
2,690
|
|
|
6/17/2024
|
|
4.80
|
%
|
||
Red Mill West
|
|
11,548
|
|
|
11,540
|
|
|
6/1/2022
|
|
4.23
|
%
|
||
Marketplace at Hilltop
|
|
10,740
|
|
|
10,790
|
|
|
10/1/2022
|
|
4.42
|
%
|
||
|
|
$
|
35,689
|
|
|
$
|
35,630
|
|
|
|
|
|
Origination Date
|
|
Expiration Date
|
|
Notional Amount
|
|
Strike Rate
|
|
Premium Paid
|
|||||
9/18/2017
|
|
10/1/2019
|
|
$
|
50,000
|
|
|
1.50
|
%
|
|
$
|
199
|
|
11/28/2017
|
|
12/1/2019
|
|
50,000
|
|
|
1.50
|
%
|
|
359
|
|
||
3/7/2018
|
|
4/1/2020
|
|
50,000
|
|
|
2.25
|
%
|
|
310
|
|
||
7/16/2018
|
|
8/1/2020
|
|
50,000
|
|
|
2.50
|
%
|
|
319
|
|
||
12/11/2018
|
|
1/1/2021
|
|
50,000
|
|
|
2.75
|
%
|
|
210
|
|
||
5/15/2019
|
|
6/1/2022
|
|
100,000
|
|
|
2.50
|
%
|
|
288
|
|
||
Total
|
|
|
|
$
|
350,000
|
|
|
|
|
$
|
1,685
|
|
Related Debt
|
|
Notional Amount
|
|
|
Index
|
|
Swap Fixed Rate
|
|
Debt effective rate
|
|
Effective Date
|
|
Expiration Date
|
||||
Senior unsecured term loan
|
|
$
|
50,000
|
|
|
|
1-month LIBOR
|
|
2.00
|
%
|
|
3.50
|
%
|
|
3/1/2016
|
|
2/20/2020
|
Senior unsecured term loan
|
|
50,000
|
|
|
|
1-month LIBOR
|
|
2.78
|
%
|
|
4.28
|
%
|
|
5/1/2018
|
|
5/1/2023
|
|
John Hopkins Village
|
|
52,032
|
|
(a)
|
|
1-month LIBOR
|
|
2.94
|
%
|
|
4.19
|
%
|
|
8/7/2018
|
|
8/7/2025
|
|
Senior unsecured term loan
|
|
10,500
|
|
(a)(b)
|
|
1-month LIBOR
|
|
3.02
|
%
|
|
4.52
|
%
|
|
10/12/2018
|
|
10/12/2023
|
|
249 Central Park Retail, South Retail, and Fountain Plaza Retail
|
|
34,456
|
|
(a)
|
|
1-month LIBOR
|
|
2.25
|
%
|
|
3.85
|
%
|
|
4/1/2019
|
|
8/10/2023
|
|
Senior unsecured term loan
|
|
50,000
|
|
(a)
|
|
1-month LIBOR
|
|
2.26
|
%
|
|
3.76
|
%
|
|
4/1/2019
|
|
10/22/2022
|
|
Total
|
|
$
|
246,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
|
(Unaudited)
|
|
|
|
|
|
|
||||||||||||||||
|
|
Notional
Amount
|
|
Fair Value
|
|
Notional
Amount
|
|
Fair Value
|
||||||||||||||||
|
|
|
|
Asset
|
|
Liability
|
|
|
|
Asset
|
|
Liability
|
||||||||||||
Derivatives not designated as accounting hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
$
|
100,000
|
|
|
$
|
—
|
|
|
$
|
(2,416
|
)
|
|
$
|
100,000
|
|
|
$
|
303
|
|
|
$
|
(749
|
)
|
Interest rate caps
|
|
350,000
|
|
|
122
|
|
|
—
|
|
|
350,000
|
|
|
1,790
|
|
|
—
|
|
||||||
Total derivatives not designated as accounting hedges
|
|
450,000
|
|
|
122
|
|
|
(2,416
|
)
|
|
450,000
|
|
|
2,093
|
|
|
(749
|
)
|
||||||
Derivatives designated as accounting hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
146,988
|
|
|
—
|
|
|
(7,204
|
)
|
|
63,208
|
|
|
—
|
|
|
(1,725
|
)
|
||||||
Total derivatives
|
|
$
|
596,988
|
|
|
$
|
122
|
|
|
$
|
(9,620
|
)
|
|
$
|
513,208
|
|
|
$
|
2,093
|
|
|
$
|
(2,474
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Interest rate swaps
|
|
$
|
(1,477
|
)
|
|
$
|
319
|
|
|
$
|
(7,679
|
)
|
|
$
|
673
|
|
Interest rate caps
|
|
(299
|
)
|
|
(151
|
)
|
|
(1,956
|
)
|
|
453
|
|
||||
Total change in fair value of interest rate derivatives
|
|
$
|
(1,776
|
)
|
|
$
|
168
|
|
|
$
|
(9,635
|
)
|
|
$
|
1,126
|
|
Comprehensive income statement presentation:
|
|
|
|
|
|
|
|
|
||||||||
Change in fair value of interest rate derivatives
|
|
$
|
(529
|
)
|
|
$
|
298
|
|
|
$
|
(3,926
|
)
|
|
$
|
1,256
|
|
Unrealized cash flow hedge gains losses
|
|
(1,247
|
)
|
|
(130
|
)
|
|
(5,709
|
)
|
|
(130
|
)
|
||||
Total change in fair value of interest rate derivatives
|
|
$
|
(1,776
|
)
|
|
$
|
168
|
|
|
$
|
(9,635
|
)
|
|
$
|
1,126
|
|
•
|
the quotient obtained by dividing (i) the sum of the $25.00 liquidation preference plus the amount of any accrued and unpaid distributions to, but not including, the change of control conversion date (unless the change of control conversion date is after a record date for a Series A Preferred Stock distribution payment and prior to the corresponding Series A Preferred Stock distribution payment date, in which case no additional amount for such accrued and unpaid distribution will be included in this sum) by (ii) the Common Stock Price (as defined in the articles supplementary designating the terms of the Series A Preferred Stock); and
|
•
|
2.97796 (i.e., the Share Cap), subject to certain adjustments;
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Carrying
Value
|
|
Fair
Value
|
|
Carrying
Value
|
|
Fair
Value
|
||||||||
Indebtedness
|
|
$
|
943,371
|
|
|
$
|
949,106
|
|
|
$
|
694,239
|
|
|
$
|
688,437
|
|
Notes receivable
|
|
148,744
|
|
|
148,744
|
|
|
138,683
|
|
|
138,683
|
|
||||
Interest rate swap liabilities
|
|
9,620
|
|
|
9,620
|
|
|
2,474
|
|
|
2,474
|
|
||||
Interest rate swap and cap assets
|
|
122
|
|
|
122
|
|
|
2,093
|
|
|
2,093
|
|
Development project
|
|
Payment guarantee amount
|
||
The Residences at Annapolis Junction
|
|
$
|
8,300
|
|
Delray Plaza
|
|
5,180
|
|
|
Nexton Square
|
|
12,600
|
|
|
Interlock Commercial
|
|
30,654
|
|
|
Total
|
|
$
|
56,734
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
adverse economic or real estate developments, either nationally or in the markets in which our properties are located;
|
•
|
our failure to develop the properties in our development pipeline successfully, on the anticipated timelines, or at the anticipated costs;
|
•
|
our failure to generate sufficient cash flows to service our outstanding indebtedness;
|
•
|
defaults on, early terminations of, or non-renewal of leases by tenants, including significant tenants;
|
•
|
bankruptcy or insolvency of a significant tenant or a substantial number of smaller tenants;
|
•
|
the inability of one or more mezzanine loan borrowers to repay mezzanine loans in accordance with their contractual terms;
|
•
|
difficulties in identifying or completing development, acquisition, or disposition opportunities;
|
•
|
our failure to successfully operate developed and acquired properties;
|
•
|
our failure to generate income in our general contracting and real estate services segment in amounts that we anticipate;
|
•
|
fluctuations in interest rates and increased operating costs;
|
•
|
our failure to obtain necessary outside financing on favorable terms or at all;
|
•
|
our inability to extend the maturity of or refinance existing debt or comply with the financial covenants in the agreements that govern our existing debt;
|
•
|
financial market fluctuations;
|
•
|
risks that affect the general retail environment or the market for office properties or multifamily units;
|
•
|
the competitive environment in which we operate;
|
•
|
decreased rental rates or increased vacancy rates;
|
•
|
conflicts of interests with our officers and directors;
|
•
|
lack or insufficient amounts of insurance;
|
•
|
environmental uncertainties and risks related to adverse weather conditions and natural disasters;
|
•
|
other factors affecting the real estate industry generally;
|
•
|
our failure to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes;
|
•
|
limitations imposed on our business and our ability to satisfy complex rules in order for us to maintain our qualification as a REIT for U.S. federal income tax purposes;
|
•
|
changes in governmental regulations or interpretations thereof, such as real estate and zoning laws and increases in real property tax rates and taxation of REITs; and
|
•
|
potential negative impacts from the recent changes to the U.S. tax laws.
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
4525 Main Street
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Armada Hoffler Tower
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Brooks Crossing Office
|
|
Office
|
|
Newport News, Virginia
|
|
100
|
%
|
One City Center
|
|
Office
|
|
Durham, North Carolina
|
|
100
|
%
|
One Columbus
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Thames Street Wharf
|
|
Office
|
|
Baltimore, Maryland
|
|
100
|
%
|
Two Columbus
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
249 Central Park Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Alexander Pointe
|
|
Retail
|
|
Salisbury, North Carolina
|
|
100
|
%
|
Bermuda Crossroads
|
|
Retail
|
|
Chester, Virginia
|
|
100
|
%
|
Broad Creek Shopping Center
|
|
Retail
|
|
Norfolk, Virginia
|
|
100
|
%
|
Broadmoor Plaza
|
|
Retail
|
|
South Bend, Indiana
|
|
100
|
%
|
Columbus Village
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Columbus Village II
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Commerce Street Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Courthouse 7-Eleven
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Dick’s at Town Center (1)
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Dimmock Square
|
|
Retail
|
|
Colonial Heights, Virginia
|
|
100
|
%
|
Fountain Plaza Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Gainsborough Square
|
|
Retail
|
|
Chesapeake, Virginia
|
|
100
|
%
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
Greentree Shopping Center
|
|
Retail
|
|
Chesapeake, Virginia
|
|
100
|
%
|
Hanbury Village
|
|
Retail
|
|
Chesapeake, Virginia
|
|
100
|
%
|
Harper Hill Commons
|
|
Retail
|
|
Winston-Salem, North Carolina
|
|
100
|
%
|
Harrisonburg Regal
|
|
Retail
|
|
Harrisonburg, Virginia
|
|
100
|
%
|
Indian Lakes Crossing
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Lexington Square
|
|
Retail
|
|
Lexington, South Carolina
|
|
100
|
%
|
Marketplace at Hilltop
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Market at Mill Creek (2)
|
|
Retail
|
|
Mount Pleasant, South Carolina
|
|
70
|
%
|
North Hampton Market
|
|
Retail
|
|
Taylors, South Carolina
|
|
100
|
%
|
North Point Center
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Oakland Marketplace
|
|
Retail
|
|
Oakland, Tennessee
|
|
100
|
%
|
Parkway Centre
|
|
Retail
|
|
Moultrie, Georgia
|
|
100
|
%
|
Parkway Marketplace
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Patterson Place
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Perry Hall Marketplace
|
|
Retail
|
|
Perry Hall, Maryland
|
|
100
|
%
|
Providence Plaza
|
|
Retail
|
|
Charlotte, North Carolina
|
|
100
|
%
|
Red Mill Commons
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Renaissance Square
|
|
Retail
|
|
Davidson, North Carolina
|
|
100
|
%
|
Sandbridge Commons
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Socastee Commons
|
|
Retail
|
|
Myrtle Beach, South Carolina
|
|
100
|
%
|
South Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
South Square
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Southgate Square
|
|
Retail
|
|
Colonial Heights, Virginia
|
|
100
|
%
|
Southshore Shops
|
|
Retail
|
|
Chesterfield, Virginia
|
|
100
|
%
|
Stone House Square
|
|
Retail
|
|
Hagerstown, Maryland
|
|
100
|
%
|
Studio 56 Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Tyre Neck Harris Teeter
|
|
Retail
|
|
Portsmouth, Virginia
|
|
100
|
%
|
Wendover Village
|
|
Retail
|
|
Greensboro, North Carolina
|
|
100
|
%
|
1405 Point
|
|
Multifamily
|
|
Baltimore, Maryland
|
|
79
|
%
|
Encore Apartments
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Greenside (Harding Place)
|
|
Multifamily
|
|
Charlotte, North Carolina
|
|
100
|
%
|
Johns Hopkins Village
|
|
Multifamily
|
|
Baltimore, Maryland
|
|
100
|
%
|
Liberty Apartments
|
|
Multifamily
|
|
Newport News, Virginia
|
|
100
|
%
|
Smith’s Landing
|
|
Multifamily
|
|
Blacksburg, Virginia
|
|
100
|
%
|
Premier Apartments (Town Center Phase VI)
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
The Cosmopolitan
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
Wills Wharf
|
|
Office
|
|
Baltimore, Maryland
|
|
100
|
%
|
Brooks Crossing Retail (1)
|
|
Retail
|
|
Newport News, Virginia
|
|
65
|
%
|
Premier Retail (Town Center Phase VI)
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Hoffler Place (King Street)
|
|
Multifamily
|
|
Charleston, South Carolina
|
|
93
|
%
|
Summit Place (Meeting Street)
|
|
Multifamily
|
|
Charleston, South Carolina
|
|
90
|
%
|
•
|
Net income attributable to common stockholders and OP Unit holders of $9.9 million, or $0.13 per diluted share, compared to $5.7 million, or $0.09 per diluted share, for the three months ended September 30, 2018.
|
•
|
Funds from operations attributable to common stockholders and OP Unit holders ("FFO") of $21.7 million, or $0.29 per diluted share, compared to $15.9 million, or $0.24 per diluted share, for the three months ended September 30, 2018. See "Non-GAAP Financial Measures."
|
•
|
Normalized funds from operations available to common stockholders and OP Unit holders ("Normalized FFO") of $22.4 million, or $0.30 per diluted share, compared to $15.7 million, or $0.24 per diluted share, for the three months ended September 30, 2018. See "Non-GAAP Financial Measures."
|
•
|
Core operating property portfolio occupancy at 96.4% as of September 30, 2019 compared to 95.6% as of June 30, 2019.
|
•
|
Announced Southern Post, a new 270,000 square foot mixed-use development in historic downtown Roswell, Georgia. The Company will be the majority partner in a joint venture to develop the project and anticipates commencing construction in the first quarter of 2020. Estimated development and construction costs for the project are expected to total approximately $95 million.
|
•
|
Subsequent to quarter end, announced that Apex Entertainment has agreed to a 15-year lease for all 84,000 square feet currently occupied by Dick's Sporting Goods in the Town Center of Virginia Beach.
|
•
|
Completed the sale of Lightfoot Marketplace for $30.3 million, representing a 5.8% cap rate on in-place net operating income.
|
•
|
Received payment in full of the $20.0 million balance outstanding under the North Decatur Square note receivable.
|
•
|
Subsequent to quarter end, extended the maturity of our credit facility to 2024 for the senior unsecured revolving component and 2025 for the senior unsecured term loan component.
|
•
|
Raised $34.6 million of gross proceeds through ATM Program at a weighted average price of $17.72 per share during the quarter ended September 30, 2019. Raised $82.7 million of gross proceeds at a weighted average price of $16.48 per share year-to-date through October 31, 2019.
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
10,283
|
|
|
$
|
5,149
|
|
|
$
|
5,134
|
|
|
$
|
23,220
|
|
|
$
|
15,537
|
|
|
$
|
7,683
|
|
Property expenses
|
|
3,894
|
|
|
2,066
|
|
|
1,828
|
|
|
8,416
|
|
|
5,954
|
|
|
2,462
|
|
||||||
Segment NOI
|
|
$
|
6,389
|
|
|
$
|
3,083
|
|
|
$
|
3,306
|
|
|
$
|
14,804
|
|
|
$
|
9,583
|
|
|
$
|
5,221
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
5,394
|
|
|
$
|
5,149
|
|
|
$
|
245
|
|
|
$
|
16,148
|
|
|
$
|
15,537
|
|
|
$
|
611
|
|
Property expenses
|
|
2,077
|
|
|
1,972
|
|
|
105
|
|
|
5,798
|
|
|
5,670
|
|
|
128
|
|
||||||
Same Store NOI
|
|
$
|
3,317
|
|
|
$
|
3,177
|
|
|
$
|
140
|
|
|
$
|
10,350
|
|
|
$
|
9,867
|
|
|
$
|
483
|
|
Non-Same Store NOI
|
|
3,072
|
|
|
(94
|
)
|
|
3,166
|
|
|
4,454
|
|
|
(284
|
)
|
|
4,738
|
|
||||||
Segment NOI
|
|
$
|
6,389
|
|
|
$
|
3,083
|
|
|
$
|
3,306
|
|
|
$
|
14,804
|
|
|
$
|
9,583
|
|
|
$
|
5,221
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
20,780
|
|
|
$
|
16,932
|
|
|
$
|
3,848
|
|
|
$
|
57,273
|
|
|
$
|
50,251
|
|
|
$
|
7,022
|
|
Property expenses
|
|
5,335
|
|
|
4,464
|
|
|
871
|
|
|
14,506
|
|
|
13,015
|
|
|
1,491
|
|
||||||
Segment NOI
|
|
$
|
15,445
|
|
|
$
|
12,468
|
|
|
$
|
2,977
|
|
|
$
|
42,767
|
|
|
$
|
37,236
|
|
|
$
|
5,531
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
15,006
|
|
|
$
|
14,529
|
|
|
$
|
477
|
|
|
$
|
43,282
|
|
|
$
|
42,263
|
|
|
$
|
1,019
|
|
Property expenses
|
|
3,401
|
|
|
3,407
|
|
|
(6
|
)
|
|
9,865
|
|
|
9,698
|
|
|
167
|
|
||||||
Same Store NOI
|
|
$
|
11,605
|
|
|
$
|
11,122
|
|
|
$
|
483
|
|
|
$
|
33,417
|
|
|
$
|
32,565
|
|
|
$
|
852
|
|
Non-Same Store NOI
|
|
3,840
|
|
|
1,346
|
|
|
2,494
|
|
|
9,350
|
|
|
4,671
|
|
|
4,679
|
|
||||||
Segment NOI
|
|
$
|
15,445
|
|
|
$
|
12,468
|
|
|
$
|
2,977
|
|
|
$
|
42,767
|
|
|
$
|
37,236
|
|
|
$
|
5,531
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
11,157
|
|
|
$
|
6,849
|
|
|
$
|
4,308
|
|
|
$
|
29,014
|
|
|
$
|
20,439
|
|
|
$
|
8,575
|
|
Property expenses
|
|
4,875
|
|
|
3,413
|
|
|
1,462
|
|
|
12,452
|
|
|
9,468
|
|
|
2,984
|
|
||||||
Segment NOI
|
|
$
|
6,282
|
|
|
$
|
3,436
|
|
|
$
|
2,846
|
|
|
$
|
16,562
|
|
|
$
|
10,971
|
|
|
$
|
5,591
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
5,474
|
|
|
$
|
4,876
|
|
|
$
|
598
|
|
|
$
|
16,299
|
|
|
$
|
14,754
|
|
|
$
|
1,545
|
|
Property expenses
|
|
2,323
|
|
|
2,167
|
|
|
156
|
|
|
6,452
|
|
|
6,204
|
|
|
248
|
|
||||||
Same Store NOI
|
|
$
|
3,151
|
|
|
$
|
2,709
|
|
|
$
|
442
|
|
|
$
|
9,847
|
|
|
$
|
8,550
|
|
|
$
|
1,297
|
|
Non-Same Store NOI
|
|
3,131
|
|
|
727
|
|
|
2,404
|
|
|
6,715
|
|
|
2,421
|
|
|
4,294
|
|
||||||
Segment NOI
|
|
$
|
6,282
|
|
|
$
|
3,436
|
|
|
$
|
2,846
|
|
|
$
|
16,562
|
|
|
$
|
10,971
|
|
|
$
|
5,591
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Segment revenues
|
|
$
|
27,638
|
|
|
$
|
19,950
|
|
|
$
|
7,688
|
|
|
$
|
66,118
|
|
|
$
|
63,654
|
|
|
$
|
2,464
|
|
Segment expenses
|
|
26,446
|
|
|
18,973
|
|
|
7,473
|
|
|
62,855
|
|
|
61,474
|
|
|
1,381
|
|
||||||
Segment gross profit
|
|
$
|
1,192
|
|
|
$
|
977
|
|
|
$
|
215
|
|
|
$
|
3,263
|
|
|
$
|
2,180
|
|
|
$
|
1,083
|
|
Operating margin
|
|
4.3
|
%
|
|
4.9
|
%
|
|
(0.6
|
)%
|
|
4.9
|
%
|
|
3.4
|
%
|
|
1.5
|
%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Beginning backlog
|
$
|
178,632
|
|
|
$
|
37,921
|
|
|
$
|
165,863
|
|
|
$
|
49,167
|
|
New contracts/change orders
|
22,054
|
|
|
7,138
|
|
|
73,250
|
|
|
39,514
|
|
||||
Work performed
|
(27,594
|
)
|
|
(19,879
|
)
|
|
(66,021
|
)
|
|
(63,501
|
)
|
||||
Ending backlog
|
$
|
173,092
|
|
|
$
|
25,180
|
|
|
$
|
173,092
|
|
|
$
|
25,180
|
|
|
|
Three Months Ended
September 30, |
|
|
|
Nine Months Ended
September 30, |
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
|
|
(unaudited, in thousands)
|
||||||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental revenues
|
|
$
|
42,220
|
|
|
$
|
28,930
|
|
|
$
|
13,290
|
|
|
$
|
109,507
|
|
|
$
|
86,227
|
|
|
$
|
23,280
|
|
General contracting and real estate services revenues
|
|
27,638
|
|
|
19,950
|
|
|
7,688
|
|
|
66,118
|
|
|
63,654
|
|
|
2,464
|
|
||||||
Total revenues
|
|
69,858
|
|
|
48,880
|
|
|
20,978
|
|
|
175,625
|
|
|
149,881
|
|
|
25,744
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental expenses
|
|
9,924
|
|
|
7,103
|
|
|
2,821
|
|
|
24,615
|
|
|
20,049
|
|
|
4,566
|
|
||||||
Real estate taxes
|
|
4,180
|
|
|
2,840
|
|
|
1,340
|
|
|
10,759
|
|
|
8,388
|
|
|
2,371
|
|
||||||
General contracting and real estate services expenses
|
|
26,446
|
|
|
18,973
|
|
|
7,473
|
|
|
62,855
|
|
|
61,474
|
|
|
1,381
|
|
||||||
Depreciation and amortization
|
|
15,452
|
|
|
10,196
|
|
|
5,256
|
|
|
38,834
|
|
|
28,653
|
|
|
10,181
|
|
||||||
Amortization of right-of-use assets - finance leases
|
|
107
|
|
|
—
|
|
|
107
|
|
|
168
|
|
|
—
|
|
|
168
|
|
||||||
General and administrative expenses
|
|
2,977
|
|
|
2,367
|
|
|
610
|
|
|
9,329
|
|
|
8,092
|
|
|
1,237
|
|
||||||
Acquisition, development and other pursuit costs
|
|
93
|
|
|
69
|
|
|
24
|
|
|
550
|
|
|
162
|
|
|
388
|
|
||||||
Impairment charges
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
101
|
|
|
(101
|
)
|
||||||
Total expenses
|
|
59,179
|
|
|
41,551
|
|
|
17,628
|
|
|
147,110
|
|
|
126,919
|
|
|
20,191
|
|
||||||
Gain on real estate dispositions
|
|
4,699
|
|
|
—
|
|
|
4,699
|
|
|
4,699
|
|
|
—
|
|
|
4,699
|
|
||||||
Operating income
|
|
15,378
|
|
|
7,329
|
|
|
8,049
|
|
|
33,214
|
|
|
22,962
|
|
|
10,252
|
|
||||||
Interest income
|
|
5,710
|
|
|
2,545
|
|
|
3,165
|
|
|
16,622
|
|
|
7,152
|
|
|
9,470
|
|
||||||
Interest expense on indebtedness
|
|
(8,828
|
)
|
|
(4,677
|
)
|
|
(4,151
|
)
|
|
(22,205
|
)
|
|
(13,547
|
)
|
|
(8,658
|
)
|
||||||
Interest expense on finance leases
|
|
(228
|
)
|
|
—
|
|
|
(228
|
)
|
|
(340
|
)
|
|
—
|
|
|
(340
|
)
|
||||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
273
|
|
|
—
|
|
|
273
|
|
||||||
Loss on extinguishment of debt
|
|
—
|
|
|
(11
|
)
|
|
11
|
|
|
—
|
|
|
(11
|
)
|
|
11
|
|
||||||
Change in fair value of interest rate derivatives
|
|
(530
|
)
|
|
298
|
|
|
(828
|
)
|
|
(3,926
|
)
|
|
1,256
|
|
|
(5,182
|
)
|
||||||
Other income
|
|
362
|
|
|
65
|
|
|
297
|
|
|
426
|
|
|
233
|
|
|
193
|
|
||||||
Income before taxes
|
|
11,864
|
|
|
5,549
|
|
|
6,315
|
|
|
24,064
|
|
|
18,045
|
|
|
6,019
|
|
||||||
Income tax benefit
|
|
199
|
|
|
120
|
|
|
79
|
|
|
339
|
|
|
552
|
|
|
(213
|
)
|
||||||
Net income
|
|
12,063
|
|
|
5,669
|
|
|
6,394
|
|
|
24,403
|
|
|
18,597
|
|
|
5,806
|
|
||||||
Net income attributable to noncontrolling interests in investment entities
|
|
(960
|
)
|
|
—
|
|
|
(960
|
)
|
|
(640
|
)
|
|
—
|
|
|
(640
|
)
|
||||||
Preferred stock dividends
|
|
(1,234
|
)
|
|
—
|
|
|
(1,234
|
)
|
|
(1,388
|
)
|
|
—
|
|
|
(1,388
|
)
|
||||||
Net income attributable to common stockholders and OP Unit holders
|
|
$
|
9,869
|
|
|
$
|
5,669
|
|
|
$
|
4,200
|
|
|
$
|
22,375
|
|
|
$
|
18,597
|
|
|
$
|
3,778
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Office
|
|
$
|
10,283
|
|
|
$
|
5,149
|
|
|
$
|
5,134
|
|
|
$
|
23,220
|
|
|
$
|
15,537
|
|
|
$
|
7,683
|
|
Retail
|
|
20,780
|
|
|
16,932
|
|
|
3,848
|
|
|
57,273
|
|
|
50,251
|
|
|
7,022
|
|
||||||
Multifamily
|
|
11,157
|
|
|
6,849
|
|
|
4,308
|
|
|
29,014
|
|
|
20,439
|
|
|
8,575
|
|
||||||
|
|
$
|
42,220
|
|
|
$
|
28,930
|
|
|
$
|
13,290
|
|
|
$
|
109,507
|
|
|
$
|
86,227
|
|
|
$
|
23,280
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Office
|
|
$
|
2,753
|
|
|
$
|
1,551
|
|
|
$
|
1,202
|
|
|
$
|
6,097
|
|
|
$
|
4,435
|
|
|
$
|
1,662
|
|
Retail
|
|
3,116
|
|
|
2,761
|
|
|
355
|
|
|
8,583
|
|
|
7,974
|
|
|
609
|
|
||||||
Multifamily
|
|
4,055
|
|
|
2,791
|
|
|
1,264
|
|
|
9,935
|
|
|
7,640
|
|
|
2,295
|
|
||||||
|
|
$
|
9,924
|
|
|
$
|
7,103
|
|
|
$
|
2,821
|
|
|
$
|
24,615
|
|
|
$
|
20,049
|
|
|
$
|
4,566
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
Change
|
|
2019
|
|
2018
|
|
Change
|
||||||||||||
Office
|
|
$
|
1,141
|
|
|
$
|
515
|
|
|
$
|
626
|
|
|
$
|
2,319
|
|
|
$
|
1,519
|
|
|
$
|
800
|
|
Retail
|
|
2,219
|
|
|
1,703
|
|
|
516
|
|
|
5,923
|
|
|
5,041
|
|
|
882
|
|
||||||
Multifamily
|
|
820
|
|
|
622
|
|
|
198
|
|
|
2,517
|
|
|
1,828
|
|
|
689
|
|
||||||
|
|
$
|
4,180
|
|
|
$
|
2,840
|
|
|
$
|
1,340
|
|
|
$
|
10,759
|
|
|
$
|
8,388
|
|
|
$
|
2,371
|
|
•
|
Total leverage ratio of not more than 60% (or 65% for the two consecutive quarters following any acquisition with a purchase price of at least up to $100.0 million, but only up to two times during the term of the credit facility);
|
•
|
Ratio of adjusted EBITDA (as defined in the credit agreement) to fixed charges of not less than 1.50 to 1.0;
|
•
|
Tangible net worth of not less than the sum of $567,106,000 and amount equal to 75% of the net equity proceeds received after June 30, 2019;
|
•
|
Ratio of secured indebtedness to total asset value of not more than 40%;
|
•
|
Ratio of secured recourse debt to total asset value of not more than 20%;
|
•
|
Total unsecured leverage ratio of not more than 60% (or 65% for the two consecutive quarters following any acquisition with a purchase price of at least up to $100.0 million, but only up to two times during the term of the credit facility);
|
•
|
Unencumbered interest coverage ratio (as defined in the credit agreement) of not less than 1.75 to 1.0;
|
•
|
Maintenance of a minimum of at least 15 unencumbered properties (as defined in the credit agreement) with an unencumbered asset value (as defined in the credit agreement) of not less than $300.0 million at any time; and
|
•
|
Minimum occupancy rate (as defined in the credit agreement) for all unencumbered properties of not less than 80% at any time.
|
|
|
Amount Outstanding
|
|
Interest Rate (a)
|
|
Effective Rate for Variable
Debt |
|
Maturity Date
|
|
Balance at Maturity
|
||||||
Secured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Greenside Apartments
|
|
$
|
28,875
|
|
|
LIBOR + 2.95%
|
|
|
4.97
|
%
|
|
February 24, 2020
|
|
$
|
28,875
|
|
1405 Point
|
|
64,902
|
|
|
LIBOR + 2.75%
|
|
|
4.77
|
%
|
|
May 10, 2020
|
|
64,902
|
|
||
Premier (Town Center Phase VI) (b)
|
|
22,321
|
|
|
LIBOR + 2.75%
|
|
|
4.77
|
%
|
|
June 29, 2020
|
|
22,321
|
|
||
Hoffler Place (c)
|
|
26,597
|
|
|
LIBOR + 3.24%
|
|
|
5.26
|
%
|
|
January 1, 2021
|
|
26,597
|
|
||
Summit Place (c)
|
|
26,950
|
|
|
LIBOR + 3.24%
|
|
|
5.26
|
%
|
|
January 1, 2021
|
|
26,950
|
|
||
Southgate Square
|
|
20,782
|
|
|
LIBOR + 1.60%
|
|
|
3.62
|
%
|
|
April 29, 2021
|
|
19,462
|
|
||
4525 Main Street (d)
|
|
32,034
|
|
|
3.25
|
%
|
|
N/A
|
|
|
September 10, 2021
|
|
30,786
|
|
||
Encore Apartments (d)
|
|
24,966
|
|
|
3.25
|
%
|
|
N/A
|
|
|
September 10, 2021
|
|
23,993
|
|
||
Red Mill West
|
|
11,405
|
|
|
4.23
|
%
|
|
N/A
|
|
|
June 1, 2022
|
|
10,187
|
|
||
Thames Street Wharf
|
|
70,000
|
|
|
LIBOR + 1.30%
|
|
|
3.32
|
%
|
|
June 26, 2022
|
|
70,000
|
|
||
Hanbury Village
|
|
18,643
|
|
|
3.78
|
%
|
|
N/A
|
|
|
August 15, 2022
|
|
17,121
|
|
||
Marketplace at Hilltop
|
|
10,613
|
|
|
4.42
|
%
|
|
N/A
|
|
|
October 1, 2022
|
|
9,383
|
|
||
Socastee Commons
|
|
4,594
|
|
|
4.57
|
%
|
|
N/A
|
|
|
January 6, 2023
|
|
4,223
|
|
||
Sandbridge Commons
|
|
8,080
|
|
|
LIBOR + 1.75%
|
|
|
3.77
|
%
|
|
January 17, 2023
|
|
7,247
|
|
||
Wills Wharf
|
|
17,714
|
|
|
LIBOR + 2.25%
|
|
|
4.27
|
%
|
|
June 26, 2023
|
|
17,714
|
|
||
249 Central Park Retail (f)
|
|
16,884
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(e)
|
August 10, 2023
|
|
15,935
|
|
||
South Retail (f)
|
|
7,412
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(e)
|
August 10, 2023
|
|
6,996
|
|
||
Fountain Plaza Retail (f)
|
|
10,160
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(e)
|
August 10, 2023
|
|
9,590
|
|
||
One City Center
|
|
25,413
|
|
|
LIBOR + 1.85%
|
|
|
3.87
|
%
|
|
April 1, 2024
|
|
22,559
|
|
||
Red Mill Central
|
|
2,581
|
|
|
4.80
|
%
|
|
N/A
|
|
|
June 17, 2024
|
|
1,765
|
|
||
Red Mill South
|
|
6,211
|
|
|
3.57
|
%
|
|
N/A
|
|
|
May 1, 2025
|
|
4,383
|
|
||
Brooks Crossing Office
|
|
14,399
|
|
|
LIBOR + 1.60%
|
|
|
3.62
|
%
|
|
July 1, 2025
|
|
11,344
|
|
||
Market at Mill Creek
|
|
15,389
|
|
|
LIBOR + 1.55%
|
|
|
3.57
|
%
|
|
July 12, 2025
|
|
13,200
|
|
||
Johns Hopkins Village
|
|
52,032
|
|
|
LIBOR + 1.25%
|
|
|
4.19
|
%
|
(e)
|
August 7, 2025
|
|
45,967
|
|
||
North Point Center Note 2
|
|
2,256
|
|
|
7.25
|
%
|
|
N/A
|
|
|
September 15, 2025
|
|
1,344
|
|
||
Lexington Square
|
|
14,758
|
|
|
4.50
|
%
|
|
N/A
|
|
|
September 1, 2028
|
|
12,044
|
|
||
Red Mill North
|
|
4,409
|
|
|
4.73
|
%
|
|
N/A
|
|
|
December 31, 2028
|
|
3,295
|
|
||
Smith's Landing
|
|
18,381
|
|
|
4.05
|
%
|
|
N/A
|
|
|
June 1, 2035
|
|
384
|
|
||
Liberty Apartments
|
|
14,234
|
|
|
5.66
|
%
|
|
N/A
|
|
|
November 1, 2043
|
|
—
|
|
||
The Cosmopolitan
|
|
43,896
|
|
|
3.35
|
%
|
|
N/A
|
|
|
July 1, 2051
|
|
—
|
|
||
Total secured debt
|
|
$
|
636,891
|
|
|
|
|
|
|
|
|
|
|
$
|
528,567
|
|
Unsecured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Senior unsecured revolving credit facility (g)
|
|
$
|
110,000
|
|
|
LIBOR+1.40%-2.00%
|
|
|
3.57
|
%
|
|
October 26, 2021
|
|
$
|
110,000
|
|
Senior unsecured term loan (g)
|
|
44,500
|
|
|
LIBOR+1.35%-1.95%
|
|
|
3.52
|
%
|
|
October 26, 2022
|
|
44,500
|
|
||
Senior unsecured term loan (g)
|
|
160,500
|
|
|
LIBOR+1.35%-1.95%
|
|
|
3.50%-4.52%
|
|
(e)
|
October 26, 2022
|
|
160,500
|
|
||
Total unsecured debt
|
|
$
|
315,000
|
|
|
|
|
|
|
|
|
|
|
$
|
315,000
|
|
Total principal balances
|
|
951,891
|
|
|
|
|
|
|
|
|
843,567
|
|
||||
Unamortized GAAP adjustments
|
|
(8,520
|
)
|
|
|
|
|
|
|
|
|
|
—
|
|
||
Indebtedness, net
|
|
$
|
943,371
|
|
|
|
|
|
|
|
|
|
|
$
|
843,567
|
|
Year(1)
|
|
Amount Due
|
|
Percentage of Total
|
||||
2019 (excluding nine months ended September 30, 2019)
|
|
$
|
2,184
|
|
|
1
|
%
|
|
2020
|
|
125,309
|
|
|
13
|
%
|
||
2021
|
|
246,665
|
|
|
26
|
%
|
||
2022
|
|
319,268
|
|
|
33
|
%
|
||
2023
|
|
68,073
|
|
|
7
|
%
|
||
Thereafter
|
|
190,392
|
|
|
20
|
%
|
||
|
|
|
$
|
951,891
|
|
|
100
|
%
|
Related Debt
|
|
Notional Amount
|
|
Index
|
|
Swap Fixed Rate
|
|
Debt effective rate
|
|
Effective Date
|
|
Expiration Date
|
||||
Senior unsecured term loan
|
|
$
|
50,000
|
|
|
1-month LIBOR
|
|
2.00
|
%
|
|
3.50
|
%
|
|
3/1/2016
|
|
2/20/2020
|
Senior unsecured term loan
|
|
50,000
|
|
|
1-month LIBOR
|
|
2.78
|
%
|
|
4.28
|
%
|
|
5/1/2018
|
|
5/1/2023
|
|
John Hopkins Village
|
|
52,032
|
|
|
1-month LIBOR
|
|
2.94
|
%
|
|
4.19
|
%
|
|
8/7/2018
|
|
8/7/2025
|
|
Senior unsecured term loan
|
|
10,500
|
|
|
1-month LIBOR
|
|
3.02
|
%
|
|
4.52
|
%
|
|
10/12/2018
|
|
10/12/2023
|
|
249 Central Park Retail, South Retail, and Fountain Plaza Retail
|
|
34,456
|
|
|
1-month LIBOR
|
|
2.25
|
%
|
|
3.85
|
%
|
|
4/1/2019
|
|
8/10/2023
|
|
Senior unsecured term loan
|
|
50,000
|
|
|
1-month LIBOR
|
|
2.26
|
%
|
|
3.76
|
%
|
|
4/1/2019
|
|
10/22/2022
|
|
Total
|
|
$
|
246,988
|
|
|
|
|
|
|
|
|
|
|
|
Effective Date
|
|
Maturity Date
|
|
Strike Rate
|
|
Notional Amount
|
|||
9/18/2017
|
|
10/1/2019
|
|
1.50
|
%
|
|
$
|
50,000
|
|
11/28/2017
|
|
12/1/2019
|
|
1.50
|
%
|
|
50,000
|
|
|
3/7/2018
|
|
4/1/2020
|
|
2.25
|
%
|
|
50,000
|
|
|
7/16/2018
|
|
8/1/2020
|
|
2.50
|
%
|
|
50,000
|
|
|
12/11/2018
|
|
1/1/2021
|
|
2.75
|
%
|
|
50,000
|
|
|
5/15/2019
|
|
6/1/2022
|
|
2.50
|
%
|
|
100,000
|
|
|
Total
|
|
|
|
|
|
$
|
350,000
|
|
Development project
|
|
Payment guarantee amount
|
||
The Residences at Annapolis Junction
|
|
$
|
8,300
|
|
Delray Plaza
|
|
5,180
|
|
|
Nexton Square
|
|
12,600
|
|
|
Interlock Commercial
|
|
30,654
|
|
|
Total
|
|
$
|
56,734
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2019
|
|
2018
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
Operating Activities
|
|
$
|
45,527
|
|
|
$
|
27,197
|
|
|
$
|
18,330
|
|
Investing Activities
|
|
(255,894
|
)
|
|
(183,558
|
)
|
|
(72,336
|
)
|
|||
Financing Activities
|
|
233,922
|
|
|
154,093
|
|
|
79,829
|
|
|||
Net Increase (decrease)
|
|
$
|
23,555
|
|
|
$
|
(2,268
|
)
|
|
$
|
25,823
|
|
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
|
$
|
24,051
|
|
|
$
|
22,916
|
|
|
|
||
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
|
$
|
47,606
|
|
|
$
|
20,648
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands, except per share and unit amounts)
|
||||||||||||||
Net income attributable to common stockholders and OP Unit holders
|
|
$
|
9,869
|
|
|
$
|
5,669
|
|
|
$
|
22,375
|
|
|
$
|
18,597
|
|
Depreciation and amortization(1)
|
|
15,044
|
|
|
10,196
|
|
|
38,291
|
|
|
28,653
|
|
||||
Gain on operating real estate dispositions(2)
|
|
(3,220
|
)
|
|
—
|
|
|
(3,220
|
)
|
|
—
|
|
||||
FFO attributable to common stockholders and OP Unit holders
|
|
$
|
21,693
|
|
|
$
|
15,865
|
|
|
$
|
57,446
|
|
|
$
|
47,250
|
|
Acquisition, development and other pursuit costs
|
|
93
|
|
|
69
|
|
|
550
|
|
|
162
|
|
||||
Impairment of intangible assets and liabilities
|
|
—
|
|
|
3
|
|
|
—
|
|
|
101
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
||||
Amortization of right-of-use assets - finance leases
|
|
107
|
|
|
—
|
|
|
168
|
|
|
—
|
|
||||
Change in fair value of interest rate derivatives
|
|
530
|
|
|
(298
|
)
|
|
3,926
|
|
|
(1,256
|
)
|
||||
Normalized FFO available to common stockholders and OP Unit holders
|
|
$
|
22,423
|
|
|
$
|
15,650
|
|
|
$
|
62,090
|
|
|
$
|
46,268
|
|
Net income attributable to common stockholders and OP Unit holders per diluted share and unit
|
|
$
|
0.13
|
|
|
$
|
0.09
|
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
FFO per diluted share and unit attributable to common stockholders and OP Unit holders
|
|
$
|
0.29
|
|
|
$
|
0.24
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
Normalized FFO per diluted share and unit attributable to common stockholders and OP Unit holders
|
|
$
|
0.30
|
|
|
$
|
0.24
|
|
|
$
|
0.87
|
|
|
$
|
0.72
|
|
Weighted average common shares and units - diluted
|
|
74,543
|
|
|
66,362
|
|
|
71,256
|
|
|
64,052
|
|
(1) The adjustment for depreciation and amortization for the nine months ended September 30, 2019 includes $0.2 million of depreciation attributable to the Company's investment in One City Center from January 1, 2019 to March 14, 2019, which was an unconsolidated real estate investment during this period. Additionally, the adjustment for depreciation and amortization for the three and nine months ended September 30, 2019 excludes $0.4 million and $0.8 million, respectively, of depreciation attributable to the Company's joint venture partners.
|
(2) The adjustment for gain on operating real estate dispositions for the three and nine months ended September 30, 2019 excludes the portion of the gain on Lightfoot Marketplace that was allocated to our joint venture partner and excludes the gain on sale of a non-operating land parcel.
|
Exhibit No.
|
|
Description
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
101*
|
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, were formatted in Inline XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheet, (ii) Condensed Consolidated Statements of Comprehensive Income, (iii) Condensed Consolidated Statements of Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
|
|
104*
|
|
Cover page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL.
|
|
|
|
*
|
|
Filed herewith
|
|
|
|
**
|
|
Furnished herewith
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
Date: November 5, 2019
|
/s/ Louis S. Haddad
|
|
Louis S. Haddad
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
Date: November 5, 2019
|
/s/ Michael P. O’Hara
|
|
Michael P. O’Hara
|
|
Chief Financial Officer, Treasurer and Secretary
|
|
(Principal Accounting and Financial Officer)
|
|
COMPANY:
|
|
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
|
|
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
INDEMNITEE
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Address:
|
|
Name:
|
|
Indemnitee
|
|
Date
|
Daniel A. Hoffler
|
|
May 13, 2013
|
A. Russell Kirk
|
|
May 13, 2013
|
John W. Snow
|
|
May 13, 2013
|
George F. Allen
|
|
May 13, 2013
|
James A. Carroll
|
|
May 13, 2013
|
James C. Cherry
|
|
May 13, 2013
|
Louis S. Haddad
|
|
May 13, 2013
|
Eva S. Hardy
|
|
March 25, 2015
|
Dorothy McAuliffe
|
|
September 27, 2019
|
Joseph W. Prueher
|
|
October 24, 2013
|
Anthony P. Nero
|
|
May 13, 2013
|
Eric E. Apperson
|
|
May 13, 2013
|
Shelly R. Hampton
|
|
May 13, 2013
|
Michael P. O’Hara
|
|
May 13, 2013
|
Eric L. Smith
|
|
May 13, 2013
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Armada Hoffler Properties, Inc.
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: November 5, 2019
|
|
/s/ Louis S. Haddad
|
|
|
Louis S. Haddad
|
|
|
President and Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Armada Hoffler Properties, Inc.
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: November 5, 2019
|
|
/s/ Michael P. O’Hara
|
|
|
Michael P. O’Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
1.
|
the Quarterly Report for the period ended September 30, 2019 of the Company (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 5, 2019
|
|
/s/ Louis S. Haddad
|
|
|
Louis S. Haddad
|
|
|
President and Chief Executive Officer
|
1.
|
the Quarterly Report for the period ended September 30, 2019 of the Company (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 5, 2019
|
|
/s/ Michael P. O’Hara
|
|
|
Michael P. O’Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|